Led Report June 2013
Led Report June 2013
Led Report June 2013
Technology sector
June 2013
LED spotlight
LED there be light
The transition to LED technology is shaking-up the lighting industry. Existing players are struggling to compensate for traditional lightings decline with LED lighting growth. Each stage of the value chain is feeling the impact in different ways. This report is a guide to the opportunities and threats that exist for each lighting sub-segment and each part of the value chain.
Technology
19 June 2013
Analysts
Tom Grady Katherine Thompson Anne M Crow Dan Ridsdale
[email protected]
+44 (0)20 3077 5767 +44 (0)20 3077 5730 +44 (0)20 3077 5700 +44 (0)20 3077 5729
Contents
Investment summary: LED future ................................................................................................... 3 Introduction..................................................................................................................................... 6 LED technology summary .............................................................................................................. 8 Market outlook ................................................................................................................................ 14 Impact on the value chain............................................................................................................... 17 Drivers for LED adoption ................................................................................................................ 21 Company profiles ........................................................................................................................... 25 AIXTRON................................................................................................................................ 26 Cree ........................................................................................................................................ 28 Dialight.................................................................................................................................... 30 Dr. Hnle................................................................................................................................. 32 FW Thorpe.............................................................................................................................. 34 Holders Technology ................................................................................................................ 36 IQE ......................................................................................................................................... 38 LPA Group .............................................................................................................................. 40 Nanoco Group ........................................................................................................................ 42 OSRAM .................................................................................................................................. 44 PhotonStar LED...................................................................................................................... 46 ProPhotonix ............................................................................................................................ 48 Rubicon Technology ............................................................................................................... 50 The Vitec Group ..................................................................................................................... 52 Zumtobel................................................................................................................................. 54 Glossary ......................................................................................................................................... 56
Short term
Fixture and fittings companies focused purely on LED technology will benefit most. Companies targeting the residential market will benefit from the largest and fastest-growing sub-segment, but competition is intense so margins may be low and there is unlikely to be an outright winner.
Medium term
Companies such as Dialight and LPA, which operate in niches, should be able to protect themselves from intensifying competition, but margins may fall for lighting companies that operate in more competitive areas such as residential lighting.
The replacement market will start to level off as the proportion of LEDs, with their long lifetime, increases. Value will therefore shift further towards fixtures and fittings companies. It will start to become clearer what the winning technologies are in terms of the substrates and colour tuning methodologies, and therefore which companies may go on to become dominant. AIXTRON and Veeco may start seeing gains from the wider uptake of LED lighting.
Long term
The industry is likely to consolidate further and the dominant players in the LED chip market will become apparent. It is too early to say who these might be, but they are likely to include Cree, OSRAM, Samsung and Philips. Competition is likely to increase in the fixtures and fittings market, resulting in lower margins and lower profits. AIXTRON and Veeco are likely to see falling revenues from LED equipment sales in the longer term as the technology stabilises and the market reaches steady state. Organic light emitting diodes (OLEDs) might start to replace LEDs in some applications, but this is likely only to be in decorative applications because of their lower efficiency.
Introduction
This report aims to provide the reader with sufficient background information and insight into the LED market to enable further analysis of key companies that could offer an investment opportunity. The report is broken down into a description of LED technology, the current position of the global lighting market, an analysis of the impact LED lighting will have on each stage of the value chain and, finally, the key factors that will drive LED uptake. The main focus of each of these sections is the general lighting LED market and not automotive or backlighting. Two-page profiles have been included on the 15 listed companies that have been selected based on their exposure or potential exposure to the LED industry. The companies cover all stages of the value chain and sub-segments of the lighting market. Some niche companies such as Dr. Hnle have been included to illustrate other markets LED technology is entering that could present investment opportunities. Exhibit 1 shows the list of companies that have been profiled and their position within the lighting market value chain. Exhibit 1: Market position of profiled companies
Company AIXTRON Cree Dialight Dr. Hnle FW Thorpe Holders Technology IQE LPA Group Nanoco Group OSRAM PhotonStar LED ProPhotonix Rubicon Technology The Vitec Group Zumtobel Production equipment Wafers LED chips/packages * Modules * Fixtures and fittings
The lighting market is very fragmented and the characteristics of each market sub-segment can be very different. Companies should therefore be assessed based on the lighting sub-segments that they focus on. To assist with this, Exhibit 2 shows the sub-segments that each of the profiled companies operates in (only fixture and fittings companies are included as there is limited segment differentiation before the fixture and fittings level of the value chain).
Exhibit 2: Lighting sub-sector of profiled fixture companies (largest sub-sector on left to smallest on right)
Company Cree Dialight Dr. Hnle FW Thorpe Holders Technology LPA Group OSRAM PhotonStar LED Zumtobel Residential 56% CAGR Office 49% CAGR Outdoor 56% CAGR Retail 54% CAGR Hospitality 44% CAGR Industrial 47% CAGR Architectural 16% CAGR
Source: Edison Investment Research. Note: CAGR growth rate estimates are for the period 2012-16 and are based on McKinsey data.
The level of exposure to the LED industry for each of the profiled companies is summarised in Exhibit 3. Traditional lighting companies (indicated by *) typically have a relatively low proportion of revenues from LED lighting, but are in the process of expanding their portfolios and are generally experiencing strong growth in LED sales and a decline in traditional lighting sales. Exhibit 3: Percentage of revenue generated from LEDs
Company AIXTRON Cree Dialight Dr. Hnle FW Thorpe* Holders Technology IQE LPA Group* Nanoco Group OSRAM* PhotonStar LED ProPhotonix Rubicon Technology The Vitec Group Zumtobel* 0-25% 25-50% 50-75% 75-100%
Exhibit 4 shows some of the key financial figures for the profiled companies Exhibit 4: Company fundamentals
Company AIXTRON SE Cree Inc Dialight PLC Dr. Hnle AG FW Thorpe PLC Holders Technology PLC IQE PLC LPA Group PLC Nanoco Group PLC PhotonStar Led Group PLC ProPhotonix Ltd Rubicon Technology Inc Vitec Group PLC/The Zumtobel AG Currency US$ US$ US$ Market cap (m) 1,279 7,273 391 60 133 3 140 9 276 8 1 162 264 373 Net debt (m) (210) (745) (15) (4) (32) (1) 16 2 (15) (1) 7 (44) 64 135 EV (m) 1,069 6,529 376 56 102 2 156 11 261 7 8 118 328 508 EV/sales 4.2x 4.7x 2.5x 0.7x N/A 0.1x 1.1x 0.6x 66.2x 0.7x 0.5x 2.2x 1.0x 0.4x EV/ EBITDA N/A 23.5x 12.4x 5.1x N/A 9.3x 5.7x N/A N/A 7.5x N/A N/A 6.0x 5.5x P/E N/A 47.5x 22.2x 12.6x N/A 43.3x 10.8x 13.0x N/A 19.1x N/A N/A 11.0x 15.2x Gross margin 0% 35% 36% N/A 45% 25% 21% 28% 60% 35% 30% 0% 43% 31% EBIT margin -84% 6% 17% 11% 21% 0% 8% 5% -94% -12% 0% -19% 14% 2% EBITDA margin -48% 16% 20% 14% 25% 0% 17% 7% -125% -9% -15% -1% 19% 7%
Source: Bloomberg, Edison Investment Research. Note: Based on current year consensus forecasts apart from Dialight and IQE, which use Edison current year forecasts - FY13/FY14. Net debt figures are from the last reported full-year results.
LED chips and wafers The semiconductor chip consists of active layers that emit the light and the substrate, which supports the structure and upon which the active layers are grown. As with computing chips, they are produced in wafer form and then cut into chips.
Packaged LEDs The LED package provides the following functions: protects the semi-conductor, provides contacts for the electronics, provides basic optics to direct light as required, and converts the narrow spectrum light from the diode into broad spectrum white light, typically by using a phosphor.
Lighting modules The LED package is integrated into a module with the power and controlling electronics and additional optics. The module may contain more than one LED package to produce the required lumen output.
Lamps and lighting systems The module is then integrated with the rest of the lighting system. It varies significantly depending on the application, but will generally consist of at least one LED module, a heatsink, the luminaire (lighting fixture) and the control system.
Source: Edison Investment Research, images from Intel, OSRAM, i-micronews.com (courtesy of OSRAM)
Mechanical/Thermal 15%
Optics 5%
The majority of white LEDs currently use gallium nitride (GaN) as the active semiconductor material because it produces blue light, which makes it possible to produce broader spectrum white light. Although there is a general consensus that GaN is the way forward for the active layer of highbrightness white LEDs, the choice of substrate is a key strategic battleground.
Substrate comparison Exhibit 8 shows the main substrate options for use with GaN-based LEDs, ordered from the most established downwards. Exhibit 8: Substrate comparison
Chemical name Sapphire (Al2O3) Material cost Cheaper than GaN and SiC Wafer size Available up to 300mm Larger diameter wafers are expensive Yield/efficiency Results in a higher number of defects when used with GaN Equipment cost/supply chain Most mature established LED technology Development status Widely in use commercially (90% of LEDs are based on sapphire). Nichia, the leading manufacturer of LEDs, is focusing development on sapphire rather than silicon. Patented and in use commercially by Cree. Approximately 10% of commercially available LEDs are SiC-based. In development by many different manufacturers. Toshiba in partnership with Bridgelux announced they were producing commercial quantities of GaN-on-Si based LEDs in December 2012. Chinas Lattice Power started commercially producing GaN-on-Si LEDs in mid-2012. Seoul Semiconductor and Soraa have developed GaNbased devices and have started or are soon to start mass production.
Relatively low number of defects and therefore more efficient Different thermal expansion properties between GaN and silicon results in higher number of defects and lower efficiency
Well established but proprietary to Cree Advantage of leveraging conventional semiconductor industry infrastructure and expertise
Silicon (Si)
It is difficult to manufacture GaN in large wafers, which further increases the cost of manufacture per device
Using GaN for the substrate as well as the active material means that the number of defects is significantly reduced, which improves yield, device efficiency and lumen output per device
Higher light output and fewer LEDs are needed per module
i-Micronews.com.
10
Wafer size and yield are key areas for further cost reductions
Wafer size, material cost and yield are the key areas where cost savings can be made in the future. Wafer size is important because it determines how many devices can be made on each wafer; an 8 wafer has 80% more surface area than a 6 wafer and four times as much as a 4 wafer. More devices per wafer mean higher throughput and lower cost per device.
Sapphire and SiC performance remains better than silicon, but the gap is closing
Sapphire and SiC currently generate more lumens per watt than silicon-based devices. As manufacturing techniques improve and the number of defects falls, both cost and efficiency will improve and also make silicon-based devices more competitive. In terms of lumen per watt, SiC 2 and sapphire are 12-24 months ahead of silicon but the yield of silicon-based devices is still poor so they are not commercially competitive.
i-Micronews.com
11
Colour tuning
Exhibit 9: LED lighting colour
Warm white
Source: lightingmatters.com.au
Bright white
Day light
Multichip LED: High CRI with dynamically tuneable colour, but expensive
A multichip-LED system is another method used to tune the colour of the light. Three or four different colour LEDs are combined in the one system to produce white light, which can then be tuned by altering the brightness of each of the individual colours within the module. These give out a very high quality of light but are expensive because of the need for more LEDs per unit. They are useful for applications where light needs to be dynamically tuned and are already used in many decorative lighting applications.
12
Photonstar LED uses this multi-LED approach in its Chromawhite technology; a sensor in each light actively monitors and adjusts the colour of the light produced so that the colour stays consistent over its lifetime. They can also be programmed to automatically change colour throughout the day to match changes in natural lighting as the sun rises and sets. This type of colour variation is claimed to have numerous health benefits and gives customers much more control over the quality of their light.
13
Market outlook
33% CAGR with 100bn potential market
The total lighting market (including backlighting, automotive and general lighting) is currently worth 73bn and is expected to grow to over 100bn by 2020 (5% CAGR). General lighting is where most of the growth opportunity lies, since LED penetration is currently relatively low and the market segment is the largest of the three (75% of the total market in 2011). LEDs currently have a small (12%/9bn) but growing share of that market and are expected to see c 33% compound growth 3 over the next three years. Underlying this growth rate is the assumption that residential lighting (the largest end market within general lighting) will adopt LED lighting. Exhibit 10: LED vs traditional lighting market size
120 100 80 37% 59% 88% 41% 12% 2011 LED 2016e Traditional lighting technologies 2020e 63%
bn
60 40 20 0
14
Exhibit 12 shows the current market size and market penetration for each application and how it will change between now and 2020. Residential is the largest segment and currently has low market penetration and therefore one of the highest expected growth rates over the next three years. Architectural uses have already seen strong adoption and therefore the growth rate is one of the lowest among all the segments. Exhibit 12: LED market size and penetration in general lighting market 2012 to 2020
60 50
15
bn
40 30 20 10 0 2012 Lamp module level Driver level 2016e Fixture level 2020e Lighting control system level
bn
30 20 10 0 Asia 2012 Europe North America 2016e Latin America 2020e Middle East and Africa
16
Wafer suppliers
Lighting modules
Rubicon Technology Seoul Semiconductor EpiStar Cree GE Lighting OSRAM Philips Samsung LED Zumtobel Dialight
4
Source: Edison Investment Research, Company accounts. Note: 1. LED specific revenue is not available. This figure is the total revenue for the Lighting Products segment. 2. Includes both traditional and LED lighting 3. Figures were disclosed in US$. An exchange rate of 0.76/US$ has been used. 4. Figures were disclosed in UK pounds. An exchange rate of 0.83/ has been used. 5. Revenue for the complete business not LED specific. 6. Figure was disclosed in South Korean won. An exchange rate of KRW1,444.6/ has been used. 7. Estimate of LED revenue from 2010. 8. Figures were disclosed in Taiwan dollars. An exchange rate of TW$39.82/ has been used.
The top two MOCVD equipment suppliers control over 90% of the market
AIXTRON and Veeco operate in a very concentrated market and although their deposition equipment is used for a range of applications, including power electronics, high frequency transistors and solar cells, the predominant revenue source in the last few years has been from the LED industry. With such a large combined market share, both companies are highly affected by changes in the overall LED market. This is demonstrated in Exhibit 17, which shows the revenue changes for AIXTRON and Veeco, which together account for over 90% of the MOCVD equipment market.
17
Barriers to entry could mean AIXTRON and Veeco gain most from LED uptake
With their dominance of the MOCVD market and barriers to entry provided for by the technical expertise required to design and build that type of equipment, AIXTRON and Veeco are less exposed to competition than other parts of the supply chain. This should mean that, although they are struggling at the moment, when LED uptake really takes off they could be two of the greatest beneficiaries.
18
which is developing a virtual GaN silicon-based wafer technology to simplify and improve the yield of GaN-on-silicon manufacture. Its technology offers significant cost reductions but is yet to be used in large-scale production so its success in the market place is yet to be tested. Azzurro Semiconductors and EpiGaN are also starting to commercialise GaN-on-silicon wafer technology. EpiGaN has started volume production and Azzurro has licensed its technology to OSRAM. Plessey, a privately owned UK company, is also producing GaN based LEDs on 6 silicon wafers with R&D efforts in moving to 8 wafers.
Reuters Analysis: Failing firms cloud Chinas LED lighting vision (7 February 2013) Cleantech group LLC, Market Insight: Advanced Lighting March 2011.
19
Philips and GE have taken the investment approach to solving this problem, and started acquiring lighting solutions companies from 2005 onwards when they first identified this trend. These three big players have a significant advantage with their well-established sales channels so should remain dominant, but their market share and margins are likely to be eroded by increased competition from new players that are not handicapped by the historic focus on traditional lighting technology such as incandescent and fluorescent lighting.
20
Government spending
Government subsidies on LED lighting would increase the speed of uptake, but are unlikely to be a major driver given the pressure on government budgets globally. Government expenditure presents an opportunity for companies that choose to focus on areas such as street lighting and lighting of schools and hospitals, but this is a relatively small share of the total market.
Manufacturers
Currently there is an oversupply of LED chips, which is depressing prices. This is assisting uptake, but hurting margins for the LED light source manufacturers. As the industry consolidates,
21
specifically within China, more business is likely to be directed to the large global players, which should support their margins and help them achieve a more economic level of production. Margin improvements for LED manufacturers are likely to come from cost reductions and increased efficiencies rather than price increases. This means that companies further along the value chain will not be adversely affected by price increases as the industry consolidates and, in fact, are likely to experience cost reductions as a result of the increasing performance of new LEDs.
End user
Technological
There are many alternatives to LED lighting and the most suitable option will vary significantly depending on application. LED is the best when it comes to efficiency, but the colour quality, especially for cheaper lighting, is not yet as good as traditional incandescent bulbs. These problems are being solved and there are few, if any, significant technological reasons why LED lighting cannot be used in most applications. The main issue, therefore, is cost.
Cost
In the residential market it is estimated that the total cost of ownership for LED lights is already lower than that for traditional incandescent and halogen bulbs (see Exhibit 18), but market penetration remains low because of the high initial cost. This barrier to uptake will reduce as efficiencies and yield improvements reduce the initial cost, but LEDs are unlikely to ever be as cheap as traditional incandescents and therefore a change in customer perception and understanding of reduced lifetime costs will be as important as a reduction in price.
22
15-25 45-65
2,000 4,0008,000
28W 8W
2.45 2.99
40-60
15,00020,000
8W
9.18
Induction lighting
60-90
60,000100,000
5W
16.51
60-100
12,00024,000
5W
17.19
Contains mercury (in solid form so easier to extract) Can produce RF interference Higher efficiency is only obtained for higher power lighting, large form factor Larger form factor means induction lights are not generally suitable for residential use Relatively poor efficiency Produce significant UV radiation, which requires UV-blocking filters to be built into the lamp.
52-67
25,000
6W 10.24a 9.67b
Some incompatible with dimmers or emitting "cold" light. Difficult to produce high intensity light
Source: Edison Investment Research. Note: 1) Over 50,000 hours of operation and 15p per kWh electricity cost. a) Philips 9W B22 A60 Warm white LED light bulb (10.24 from Amazon.co.uk). b) LEDON GLS A60 6W LED light bulb (9.67 from www.lyco.co.uk).
23
24
Company profiles
25
AIXTRON
Price
Technology
19 June 2013
12.52 1,279m
Market cap
Share price graph
Market position
Production equipment Wafers LED chips LED packages Modules Fixtures and fittings
Share details
Code Listing AIXX Frankfurt 102.17m 219.9
Business description
AIXTRON develops and manufactures deposition systems for the global semiconductor industry. These are used to build electronic and opto-electronic components based on compound, silicon and organic semiconductor materials.
Company description
AIXTRON develops and manufactures deposition systems for the global semiconductor industry. They are used to manufacture electronic and optoelectronic components based on compound, silicon and organic semiconductor materials and are one of the critical tools used in LED production. AIXTRON and its main competitor Veeco account for more than 90% of MOCVD reactor sales with an approximately even split of market share between them.
Bull
Dominant market share. Preparing for the next stage of the LED revolution
Bear
Excess capacity in LED market has caused a
MOCVD tool market is becoming more Second-hand equipment may prevent an increase
Analysts
Anne M Crow Tom Grady
[email protected]
Financials
AIXTRON experienced a significant increase in revenues in 2010 as a result of the uptake of LEDs used for backlighting and a significant investment in LED technology from the Chinese government. This investment led to overcapacity in the industry and a significant reduction in demand in 2011 and 2012 (see Exhibit 1). Management expects revenue to recover as LED becomes more widely adopted for general lighting. The recovery is slower than management had expected, with a 51.5m inventory write-down in Q312 and an additional 43m write-down in Q113 resulting in a 48m gross loss. Order intake in Q113 was also down 16% sequentially and 5% year-on-year, indicating that revenue may still fall further. Sales in non-LED segments particularly sub 30nm DRAM and power electronics were encouraging but not sufficient to compensate for sluggish LED sales. Net cash was 219.9m as at 31 March 2013, with no borrowings. Exhibit 1: AIXTRON revenue trend
900 800 700 600 500 400 300 200 100 0 2007
Revenue m
2008
2009
2010
2011
2012
Source: AIXTRON
Prospects depend on the timing of the upswing in demand for general lighting LEDs and the level of utilisation of existing equipment. Management has reported that utilisation rates are recovering, with some customers reaching the 90% utilisation level where they should start thinking about investing in new equipment. However, industry-wide utilisation rates are lower, although also increasing, and given the fragmentation and complex dynamics in the market, specifically within China, it is hard to predict and quantify when increased utilisation rates will translate into higher sales.
27
Cree
Price
Technology
19 June 2013
$62.35 $7bn
Market cap
Share price graph
Market position
Production equipment Wafers LED chips LED packages Modules Fixtures and fittings
Share details
Code Listing Shares in issue Net cash ($m) as at March 2013 CREE NASDAQ 116.65m 937.1
Company description
Cree is one of the leading global players in the LED lighting industry. It operates in each stage of the value chain from producing LED wafers to complete lighting systems. Lighting systems are designed for indoor and outdoor applications with a focus on the commercial and industrial markets. Crees business is split into three segments: LED products (56% of Q313 revenue), lighting products (37%) and power and RF products (7%). The LED products segment includes wafers, LED chips and other LED components, and the lighting products segment includes complete lighting systems (both traditional and LED). The power and RF products segment are SiC-based semiconductor devices primarily for the wireless communications industry.
Business description
Cree is one of the largest LED lighting manufacturers in the world and produces a wide range of products across the LED lighting value chain. It also produces power and RF products, which contribute approximately 6% to revenue.
Bull
Strong existing supply chain and sales channels. Extensive patent portfolio. High level of technical expertise.
Bear
Silicon-based products may undercut SiC-based
device pricing.
Analysts
Tom Grady Katherine Thompson
[email protected]
Consensus estimates
Year End 06/11 06/12 06/13e 06/14e Revenue ($m) 987.6 1,164.7 1,386.0 1,660.9 PBT ($m) 178.2 47.6 185.0 271.0 EPS ($) 1.35 0.39 0.80 1.33 DPS ($) 0.00 0.00 0.00 0.00 P/E (x) 46.2 159.9 77.9 46.9 Yield (%) N/A N/A N/A N/A
It is still early days for silicon-based LEDs, but there is a risk that they will ultimately undercut SiCbased device pricing given the much lower substrate cost. This is unlikely to happen within the next 12-24 months, if ever, and silicon-based devices will always struggle to match the performance of SiC given its inherent limitations. We would therefore expect Cree to remain a strong competitor, particularly in the high-performance LED space. Cree has also mitigated this risk through conducting research into other substrates and would therefore be willing to move to other substrates if they prove to have a commercial advantage.
Financials
Exhibit 1: Segmental revenue
500 400 300 200 100 H111 H211 LED products H112 Lighting products H212 Power and RF products H113
Like others in the industry, Cree is experiencing a shift in value derived from LED chips to value derived from LED lighting fixtures. Exhibit 2 shows the segmental revenue for Cree from H111 to Q313. Although the lighting products segment includes both traditional and LED lighting, most of the increase has been driven by LED lighting. It is clear that revenue from lighting products is increasing while revenue from LED products is falling, and this trend is likely to continue.
Revenue $m
29
Dialight
Defensible niche
Having made the sound strategic decision to target high-growth and defensible niches, Dialight is now enviably positioned to take advantage of the LED revolution. We believe the strong balance sheet, managements focused approach and cutting-edge products will enable the group to grow significantly above market average for a sustained period, making the shares current valuation undemanding.
Industrials
19 June 2013
1,166p 377m
Market position
Production equipment Wafers LED chips LED packages Modules Fixtures and fittings
Share details
Code Listing Shares in issue Net cash (m) DIA LSE 32.3m 15
Business description
Dialight designs, manufactures and sells LED lighting fixtures, LED-based traffic and obstruction signals as well as LED indication components. The group currently operates through three divisions: lighting, signals and components.
Company description
Dialight designs, manufactures and sells LED-based industrial lighting (the lighting division accounted for 39.5% of FY12 revenues), LED-based traffic signals and obstruction signals (signals division: 41.7%) and LED indication components (components division: 18.7%).
Bull
Operating in a high-growth, defensible niche. LED costs and production costs will continue to
Bear
The 10-year warranty may result in large costs in
Industry will become more competitive as more The components and signals division shows
Analyst
Zsolt Mester +44 (0)20 3077 5746
[email protected]
Source: Edison Investment Research, company accounts. Note: *PBT and EPS are normalised, excluding intangible amortisation, exceptional items and share-based payments.
Dialight is covered by the Edison institutional team. Please call Zsolt Mester for more information.
Financials
The groups rapid growth is expected to be driven by the lighting division (with sales realistically growing by 50% in FY13 and 45% in FY14), while we expect signals and components to grow only modestly in the next few years due to maturity in key markets. Junes IMS confirmed the strength in Lighting but weakness in Signals due to the run-off in a large cell phone tower contract, the delay in a major obstruction lighting contract and the decline in US wind market sales. Segmental revenues are therefore likely to be more heavily weighted towards lighting in future (62% of FY14 revenues are expected to be from the lighting division compared to 30% signals and 8% components).Given that the lighting divisions revenues and (to an even larger extent) profits are heavily H2 oriented, we expect the group to post more back-end loaded results as the lighting business continues to drive growth. On margins, we expect post-amortisation group operating margin to expand from 17.0% in FY12 to 18.1% in FY13 and to 19.4% in FY14, while our scoping estimates suggest 22.5% is possible by FY17. Dialights balance sheet remains healthy with a net cash position of 15.0m at end FY12. We forecast net cash to increase to 18.8m in FY13 and then to 26.0m in FY14.
Valuation
On an unadjusted P/E basis, Dialight (at an FY13 P/E of 22.2x) looks expensive given that it is currently trading at a c 35% premium to the FTSE 350 Electronic & Electrical Equipment Index (F3ELTR). However, we believe this is not highly relevant as it does not account for the companys enhanced growth prospects. On an FY13 PEG basis, Dialight trades at a c 25% discount to the F3ELTR index. We believe this discount is unwarranted given Dialights strong track record, healthy balance sheet, cutting-edge product quality and sustainable long-term growth potential in markets that are in a macroeconomic sweet spot.
31
Dr. Hnle
Price
Industrials
19 June 2013
11.00 61m
Market cap
Share price graph
Market position
Production equipment Wafers LED chips LED packages Modules Fixtures and fittings
Share details
Code Listing Shares in issue Net debt (m) as at March 2013 HN XETRA 5.51m 5.9
Company description
Dr. Hnle is a leading supplier of industrial UV technology. It is split into three segments: equipment and systems (52.4% of H113 revenues), glass and lamps (24.6%) and adhesives (23%). Applications of the equipment and systems include curing of UV sensitive substances such as adhesives, UV disinfection for the food and beverage industry and sunlight simulation. One of Dr. Hnles key strengths is the adaptation of products to specific customer requirements, particularly with respect to the spectral output. Headquartered near Munich, two-thirds of its revenues are from exports.
Business description
Dr. Hnle produces a range of UV products including equipment, lamps and adhesives. Most are based on traditional gas-discharge lamps, but LEDs are being used for an increasing number of applications.
Bull
Industry leader in industrial UV equipment. UV adhesives are increasingly being used in
Bear
Capital spending by customers is falling as a
result of the economic downturn, which may affect short-term equipment sales. will take time for the market to develop.
UV LED technology is still relatively immature so it UV LED technology is not suitable for all
applications, which may limit leverage of the companys knowledge and expertise.
Analysts
Anne M Crow +44 (0)20 3077 5700 +44 (0)20 3077 5767
Consensus estimates
Year End 09/11 09/12 09/13e 09/14e Revenue (m) 67.88 72.09 75.80 85.30 PBT (m) 10.8 7.7 7.7 10.9 EPS () 1.3 0.9 0.8 1.2 DPS () 0.50 0.50 0.50 0.60 P/E (x) 8.5 12.2 13.8 9.2 Yield (%) 4.5 4.5 4.5 5.5
Tom Grady
[email protected]
One of the areas of strongest growth has been in UV sensitive adhesives, primarily as a result of their increased use in consumer electronics. Revenue in the adhesives segment grew by 8.7% y-o-y in H113, building on the 6% increase in FY12. The development of UV technology is likely to have helped increase the uptake of adhesives for these commercial applications since it lowers operating costs and reduces maintenance time. The company has many years experience of designing LED systems and has sold more than 2,000. Its pure UV LED Powerline range has already become established in the inkjet printing segment for pinning (first stage semi-curing of ink to enable higher-quality images) and final drying as its low weight and small dimensions enable integration into narrow spaces. The lower power output of UV LED technology means LEDs are not suitable for applications that require higher power output, such as solar simulation. As a result, only 10% of Dr. Hnles products are LED based. They do, however, have the advantage of being compact and are therefore commonly used in the printing sector where high power is not required but small size is important.
Financials
The introduction of LED technology has had a relatively minor impact on Dr. Hnle because, as indicated above, LEDs are currently only suitable for a relatively small proportion of applications. Nevertheless, the adoption of LEDs has been beneficial because it widens the choice of products available to customers and puts Dr. Hnle in a leading position to take advantage of LED technology in the longer term. LED technology is likely to grow in importance for Dr. Hnle, particularly once advances in technology produce LED devices with higher lumen output that can cover the full breadth of the UV spectrum. The company acquired 80% of Raesch Group, a quartz tubing manufacturer, in Q212. Raesch contributed 9m to revenue and 0.8m to PBT for FY12. Comparative revenues therefore fell compared to FY11, which in combination with an impairment of 1.1m of receivables due to the insolvency of a customer (Manroland AG) caused the 3m fall in PBT in FY12. Management and consensus forecast an improvement in FY13. The company also acquired the assets of insolvent Grafix GmbH and Platsch GmbH in December 2012 for 4.5m and expects this to contribute positively to the group earnings in FY13. Grafix is a supplier of peripheral equipment for the colour fixing segment and therefore has good access to printing firms and printer manufacturers, which should provide Dr. Hnle with increased access to those markets. Net debt as at March 2013 was 5.9m.
33
FW Thorpe
Price
Industrials
19 June 2013
1,140p 133m
Market cap
Share price graph
Market position
Production equipment Wafers LED chips LED packages Modules Fixtures and fittings
Share details
Code Listing Shares in issue Net cash (m) TFW AIM 11.69m 32.7
Business description
FW Thorpe designs, manufactures and supplies professional lighting systems to the industrial, retail, commercial and outdoor sectors.
Company description
Thorpe is engaged in the design, manufacture and supply of professional lighting systems. Its largest subsidiary, Thorlux Lighting, provides lighting for a range of industrial and commercial lighting applications. Currently c 25% of revenues are from LED lighting, but the proportion is growing.
Bull
Operates in many niche application areas, which
Bear
Only 25% of product portfolio is LED. LED lighting may cannibalise traditional part of the
business.
Analysts
Anne M Crow Tom Grady
[email protected]
Transitioning to LED
During FY12 there was continued investment in LED products across the group. The bulk of new products use LED light sources, with more than 25% of all products now being LED-based. The growth of the LED market has led to a significant number of new entrants to the industry, so while FW Thorpe is investing heavily in LED technology there is a risk that its sales of LED products will not be sufficient to compensate for the decline in the traditional lighting products. Exhibit 1: Group companies
Subsidiary Thorlux Lighting Product focus and strategy Thorlux lighting is the largest subsidiary of the group. It designs and manufactures a range of lighting products for architectural, commercial, floodlighting, industrial, hazardous area and tunnel applications. 81% of 2012 revenue was attributable to Thorlux Lighting. Premium lighting solutions for retail and display environments. It also provides product design, project management and light planning services. It is based in the UK with a manufacturing facility in Portsmouth. Designs and manufactures emergency exit signage products. Based in the West Midlands, UK. Manufactures and restores decorative and heritage lighting. Manufactures lighting products for high-hygiene and clean-room type environments. The luminaries are designed to ISO standards to prevent the ingress of dust and moisture. Designs, manufactures and supplies lighting products to the sign lighting industry. Focuses on the design and manufacture of LED road and tunnel luminaires. Has worked on large-scale projects in the UK, Hong Kong and Ireland.
Compact Lighting Philip Payne Sugg Lighting Solite Portland Lighting TRT Lighting Source: FW Thorpe
Financials
Revenues from continuing operations in H113 were down 9.4% y-o-y with a resulting 9.6% fall in net profit. The revenue fall is likely to be due to the decline in traditional lighting sales outpacing the gain in LED sales. The second quarter of the half showed an improved performance, however, with a renewed upward trend in revenue. As the proportion of revenue attributable to LEDs increases, revenue growth should return, but with the current LED product portfolio being approximately 25% of the total product portfolio, new LED-based products will have to be developed before the declining lighting sales can be offset by growing LED sales. The group is progressing rapidly with this task; more than 25% of products are now LED-based compared to only 3% in 2011. The balance sheet remains strong, with no debt and 32.7m cash. There therefore remains significant capacity for additional investment in developing LED products and manufacturing 2 capacity. One of the largest recent investments has been in a new 2,400m warehouse, which will allow more storage for finished goods and increase manufacturing capacity.
35
Holders Technology
Price
Industrials
19 June 2013
65.00p 3m
Diversification to LED
Holders management entered the LED market in order to gain a complementary revenue stream with strong growth prospects, the potential for growth in the European printed circuit board (PCB) market being somewhat limited following the migration of much volume electronics manufacturing to Asia. Despite a difficult time in its core market, management is continuing to invest in the LED business.
Market cap
Share price graph
Market position
Production equipment Wafers LED chips LED packages* Modules* Fixtures and fittings
Share details
Code Listing Shares in issue Net cash (m) HDT AIM 3.9m 0.7
Business description
Holders Technology distributes materials and specialist equipment and provides services to the printed circuit board (PCB) industry. It also offers LED lighting products and solutions.
Company description
Holders Technology traditionally provided products and services to the PCB industry, but has expanded into LED lighting to diversify its business away from declining PCB-related sales. The LED component of revenue is growing strongly and now constitutes 35% of total group revenue (FY12). The lighting segment consists of two brands: Opteon lighting and NRGstar. Opteon lighting sells a range of replacement lamps and downlighters for commercial and residential applications, while NRGstar provides consultancy services for the design, specification and installation of energy efficient lighting solutions. To encourage uptake it also offers financing for its range of products. Holders Components (a subsidiary) sells LED chips, optics, drivers and thermal solutions as well as customised PCBs, which include LED chips and optics.
Bull
Small, flexible and offers customers focused
solutions.
Bear
Narrow margins as a result of sub-contracting. PCB market is likely to continue to decline as a
Analysts
Anne M Crow Tom Grady
[email protected]
Consensus estimates
Year End 11/11 11/12 11/13e 11/14e Revenue (m) 19.6 15.6 15.2 17.0 PBT (m) 0.4 (0.4) 0.1 0.4 EPS (p) 6.6 (9.5) 1.5 7.0 DPS (p) 5.35 2.00 2.00 2.50 P/E (x) 10.0 N/A 43.3 9.29 Yield (%) 8.2 3.1 3.1 3.7
Financials
LED sales grew 27% in FY12, but this was not enough to offset the decline in the PCB products segment where revenues fell by 30%. With LEDs only generating 26% of revenue this meant that overall revenues fell by 20% over the year. The gross margins for both divisions were approximately 25% for FY12, with PCB unchanged from prior year but LED gross margin up from 14%. The LED segment also made an operating profit for the first time since it was first created in FY10. The group has assembly operations in India and China that have been restructured to focus on LED assembly. As a result of this restructuring an impairment of 287k was recognised in FY12 against the Chinese operations. At FY12 year end the company had cash of 700k with no debt, and despite the loss for the year positive cash flow was maintained through a reduction in working capital. Revenue for the first half of FY13 was down 9.5% on H112 and consensus estimates forecast a small reduction in revenue for the full year, with a recovery in profit before tax to 0.1m as a result of cost reductions and the non-recurring impairment of Chinese operations in FY12. Revenue and profit is expected to grow more strongly in FY14 as a result of the increased growth of the LED lighting segment.
37
IQE
Price
Technology
19 June 2013
21.50p 139m
Market cap
Share price graph
Market position
Production equipment Wafers LED chips LED packages Modules Fixtures and fittings
Share details
Code 50-75% 75-100% Listing Shares in issue Net debt (m) as at December 2012 IQE AIM 645.9m 15.5 25-50%
Company description
IQE is the leading supplier of epitaxial wafers globally, both in terms of scale and the breadth of its offering. Wafers for RFICs are the mainstay of the business but it has also built up a broad portfolio of capabilities across a range of compound semiconductor materials and applications. Wafers for the wireless industry accounted for 78.4% of revenue in 2012, photonics accounted for 20.5% and the remaining 1.1% was for general electronics.
Business description
IQE is the leading supplier of epitaxial wafers globally. These wafers are used to make radio frequency chips for mobile handsets and infrastructure, concentrator photovoltaic cells for solar energy and a variety of other optoelectronic applications.
Bull
Diversified semiconductor business not reliant
Novel production process for high-performance Wide range of technical expertise and strong
Bear
Relatively low exposure to LED market will limit
Analysts
Dan Ridsdale Tom Grady
[email protected]
IQE is a research client of Edison. A full history of notes published is available at: www.edisoninvestmentresearch.com/ research/company/IQE
Financials
NanoGaN is still in the technology development phase, with the first prototypes potentially available during FY13. IQE will use the technology itself to manufacture substrates for niche markets such as infrared LEDs. IQE plans to license the technology to LED chip manufacturers, to avoid direct competition with the capital intensive and competitive LED wafer market. The technology is not yet fully developed and therefore there remains a technology risk. If it reaches licensing stage this could lead to incremental licensing revenues, which are not factored into forecasts. In addition, IQEs share price has suffered on concerns over the impact of Qualcomms introduction of silicon-based RF chips, which could damage IQEs competitiveness and the wafer discounts given to RFMD as consideration for the acquisition of its epitaxy division. The shares are currently trading at 10.8x FY13 expected earnings and 8.3x FY14, which even given the above concerns is potentially undervaluing IQEs extensive IP portfolio, including NanoGaN.
39
LPA Group
Price
Industrials
19 June 2013
73p 9m
Market cap
Share price graph
Market position
Production equipment Wafers LED chips LED packages Modules Fixtures and fittings
Share details
Code Listing Shares in issue Net debt (m) as at September 2012 LPA AIM 11.80m 2.4
Company description
LPA designs, manufactures and supplies lighting and electro-mechanical systems for use in applications where durability and high reliability are required. Its main focus is on the rail industry, with 30% of revenues from other industry segments such as aerospace and defence. It employs 170 people around the UK and exports to 50 countries. Both traditional and LED lighting technology is used, but LED is the key growth area and now contributes approximately 20% of revenues.
Business description
LPA Group designs, manufactures and supplies LEDbased lighting and electro-mechanical systems. Its primary market is the railway industry. It also serves other industries operating in demanding environments, including aerospace, defence, infrastructure and marine.
Bull
Well placed to exploit increased investment in rail
Bear
Threat from global industrial lighting companies
Low gross and operating margins. Risk of disruption as a result of moving premises.
Analysts
Anne M Crow Tom Grady
[email protected]
Consensus estimates
Year End 09/11 09/12 09/13e 09/14e Revenue (m) 17.32 18.35 18.30 N/A PBT (m) 0.4 0.9 0.8 N/A EPS (p) 2.92 6.13 5.60 N/A DPS (p) 0.90 1.10 1.30 N/A P/E (x) 25.0 11.9 13.0 N/A Yield (%) 1.2 1.5 1.8 N/A
Financials
Management and consensus expects revenues for FY13 to be slightly lower than for FY12, mainly due to an exceptional FY12. However, January and February have beaten their expectations and therefore there is potential for FY13 to show continued revenue growth. LPA is in the process of moving offices and upgrading manufacturing facilities to cope with increased demand. New office premises were acquired during FY12 for 1.3m with the intention of moving to those facilities during 2013 after a significant renovation project. The LED lighting manufacturing facility is also in the process of being renovated to increase manufacturing space by 50%. As a result of these changes, costs are expected to be higher for 2013, with the potential increase in revenue coming through in 2014 as utilisation of the expanded facilities. Net debt was 2.4m as at December 2012, with 7k of cash and 1.12m of un-drawn overdraft facilities available.
41
Nanoco Group
Price
Technology
19 June 2013
133.75p 280m
Market cap
Share price graph
Market position
Production equipment Wafers LED chips LED packages Modules Fixtures and fittings
Share details
Code Listing Shares in issue Net cash (m) as at January 2013 NANO AIM 208.99m 12.5
Business description
Nanoco Group produces quantum dots that are free from regulated heavy metals and can be used in many applications including colour tuning for LED lighting.
Company description
Quantum dots are advanced semiconductor nano-particles that have numerous potential applications including display technology, LED lighting, solar cells and biological imaging. Nanoco Group is the only manufacturer currently able to supply production quantities of quantum dots that do not use a regulated heavy metal. Nanoco is currently focused on developing the technology for use in general lighting and backlighting for LCD displays. Nanoco sells the quantum dot material for an agreed amount plus a royalty for each product sold to the consumer. Given the widespread potential applications for LED lighting and the growing market, this royalty model provides a lucrative and secure source of revenue once the quantum dots are designed into products.
Bull
Innovative patent-protected technology. Dow Chemical deal potentially transformational. Signing of extension to JDA with OSRAM could
Bear
Uncertainty over cost-effectiveness of technology
Reliance on technology roadmaps of a small The terms of the agreement with OSRAM are
Analysts
Anne M Crow +44 (0)20 3077 5700 +44 (0)20 3077 5767 Tom Grady PBT (m) (1.4) (3.2) (4.4) (5.0) EPS (p) (1.3) (1.8) (1.9) (2.2) DPS (p) 0.00 0.00 0.00 0.00 P/E (x) N/A N/A N/A N/A Yield (%) N/A N/A N/A N/A
[email protected]
Consensus estimates
Year End 07/11 07/12 07/13e 07/14e Revenue (m) 2.94 2.64 3.99 4.70
Financials
To date most of Nanocos revenue has been from payments in relation to reaching milestones on JDAs, so the licensing agreement with Dow is transformational for Nanoco and should lead to a significant increase in revenues. Commercial production under this agreement starts in 2014, so revenues should contribute to 2014 results with 2015 being the first full year of Dow-related royalties. The consensus for revenue growth in 2014 and 2015 is 57% and 460% respectively. After 2015 growth will come from increased market penetration in the LED backlighting market and from new product design-ins. The OSRAM deals could provide further meaningful upside. Net cash at January 2013 was 12.5m.
43
OSRAM
Price
Technology
19 June 2013
N/A N/A
Market cap
Share price graph
Market position
Production equipment Wafers LED chips LED packages Modules Fixtures and fittings
Share details
Code Listing Shares in issue Net cash N/A N/A N/A N/A
Business description
OSRAM is one of the leading lighting companies globally. It is currently 100% owned by Siemens but is in the process of being spun-off. It is vertically integrated, producing everything from semiconductor LED chips to complete lighting solutions and control systems.
Company description
OSRAM is one of the leading light manufactures in the world, with over 39,000 employees worldwide. It is currently 100% owned by Siemens but is in the process of being spun-off, with registration of shares expected to complete in early July 2013. It is vertically integrated, producing everything from semiconductor LED chips to complete lighting solutions and control systems. Approximately 75% of its revenue in FY12 was from traditional lighting products and 25% from LED.
Bull
Strong existing supply and sales channels. Dominant industry market share. Strong product portfolio.
Bear
Significant restructuring and change of business
model required.
Analysts
Tom Grady Katherine Thompson
[email protected]
OSRAM already offers an extensive LED product portfolio including light engines, LED modules, luminaires and control systems, so it is well placed to take advantage of the growth in all aspects of LED lighting. However, it will have to manage its cost base as traditional revenues decline. As well as LED products OSRAM also offer services such as energy audits, lighting design and development as well as maintenance. While these services add to the complete package that OSRAM can offer its customers, individually they are unlikely to contribute significant revenue or profit.
Financials
According to the Joint spin-off report, the consolidated net assets of the new OSRAM Group will be 2bn with cash of 31m. Agreements are in place to replace the inter-group loans from Siemens Group with 1.25bn in loan facilities from a consortium of four banks. 19.5% of shares will be retained by Siemens with 2.5% of those being contributed to the group pension shortly after the spin-off. Although the business was loss making in 2012 this can be partially blamed on significant expenses incurred as a result of the restructuring, so 2011 and 2010 earnings (246m, 334.6m respectively) may be a better reflection of the underlying business. The 7.3% revenue growth from 2011 to 2012, although partially due to the acquisition of Siteco Lighting in July 2011, should also give investors confidence that the business remains strong and has the potential to return to profitability after the restructuring is complete and the potential to be a serious player in the LED market.
45
Technology
18 June 2013
7.63p 9m
Market cap
Share price graph
Market position
Production equipment Wafers LED chips LED packages Modules Fixtures and fittings
Share details
Code Listing Shares in issue Net cash (m) as at December 2013 PSL AIM 112.37m 1.1
Business description
PhotonStar LED Group designs, manufactures and sells LED-based lighting systems targeted at the commercial, residential and retail lighting markets. Its main focus is on LED light fixtures but the company also produces and sells light engines.
Company description
PhotonStar LED Group Plc was born out of a reverse takeover of AIM-listed Enfis Group by PhotonStar LED Limited in December 2010. The company designs, manufactures and sells LED-based lighting systems targeted at the commercial, residential and retail lighting markets. The business is divided into two segments: LED light fixtures (93% of H112 revenue) and LED light engines (7% of H112 revenue). Its products are used for general lighting, film and TV, and UV curing, with most of the revenue coming from general lighting products.
Bull
Award winning products. Specialises in rapidly growing commercial and
Bear
LED lighting, specifically in the residential
Analysts
Anne M Crow +44 (0)20 3077 5700 +44 (0)20 3077 5767
Consensus estimates
Year End 12/10 12/11 12/12 12/13e Revenue (m) 2.7 6.1 8.7 12.3 PBT (m) (0.9) (1.1) (1.0) 0.4 EPS (p) (1.7) (1.1) (0.8) 0.39 DPS (p) 0.0 0.0 N/A N/A P/E (x) N/A N/A N/A 19.6 Yield (%) N/A N/A N/A N/A
Tom Grady
[email protected]
Exclusive supply agreement with UK house builder facilitates access to residential market
New installations of LED lighting in the residential market is one of the fastest growing segments and potentially the largest segment for LED lighting, and is the focus of much of PhotonStars efforts. House builders are one of the key channels for gaining access to this market, so the signing of an exclusive supply agreement with a major UK house builder in September 2012 is an important step for PhotonStar. As part of this agreement PhotonStar will design and supply the lighting for all new houses and therefore should benefit significantly when the UK housing market starts to recover from its current low activity levels. PhotonStars international reach was also increased with the signing of a five-year partnership with Middle-East-based conglomerate Debbas Group. The agreement was signed in March 2012 and will see Lightitude, the lighting division of the Debbas Group, represent PhotonStar in 19 countries across the Middle East and North Africa.
Financials
Revenue grew by 44% to 8.7m in FY12 with gross profit increasing by 60% to 3.4m and an increase in gross profit margin to 40%. However, the business is still loss making, with FY12 adjusted EBITDA losses of 0.29m. Consensus estimates predict revenue growth of 41% in FY13, with the business earning a small profit. Earnings are weighted towards H2, with an approximate split of 40:60 (H1:H2). Given the supply issues in 2012, the expected growth of the market and the growth demonstrated in FY12, this should be achievable. At 31 December 2012 the group had net cash of 1.1m with borrowing facilities of 0.5m. As part of its investments to increase manufacturing capacity and expertise in LED lighting, PhotonStar acquired Camtronics Vale in May 2011 for 375k. Camtronics is a specialist contract assembly company focused on complex electronic products and will therefore provide PhotonStar with the necessary skills and resources to expand production of its lighting solutions. All LED fixtures are manufactured on a site next to the Camtronics site in South Wales, with the ChromaWhite light engine technology being manufactured in Romsey.
47
ProPhotonix
Price
Industrials
19 June 2013
3.75p 1m
LED-on-board
ProPhotonix has a proprietary technique for creating ultra-high brightness light sources. There is potential for this to be used in a range of industries, but the company has historically been heavily exposed to the solar panel industry, which has had a negative impact on its recent performance.
Market cap
Share price graph
Market position
Production equipment Wafers LED chips LED packages Modules Fixtures and fittings
Share details
Code Listing Shares in issue Net debt (m) PPIX AIM 29.21m 1.7
Company description
ProPhotonix designs and manufactures diode-based laser modules and LED systems for OEMs and medical equipment companies. It also distributes diodes for Opnext, QSI, Ondax, Sanyo and Sony. Markets served include machine vision, industrial inspection, defence, sensors, solar and medical. The LED manufacturing facility is in Cork, Ireland. Laser module production and laser diode distribution are based near Bishops Stortford, UK. LED sales were 43% of total revenue for FY12, with the remainder being from laser diodes.
Business description
ProPhotonix is a designer and manufacturer of LED light engines and laser diode modules with operations in Ireland and the UK.
Bull
Advanced chip-on-board technology, which is not
Bear
Decline in solar cell industry in Europe may not
Requires re-financing.
Analysts
Anne M Crow Tom Grady
[email protected]
Consensus estimates
Year End 12/11 12/12 12/13e 12/14e Revenue ($m) 16.98 13.90 14.57 20.53 PBT ($m) (1.4) (2.9) (0.7) 1.99 EPS ($) (0.02) (0.04) 0.00 0.00 DPS ($) 0.00 0.00 0.00 0.00 P/E (x) N/A N/A N/A N/A Yield (%) N/A N/A N/A N/A
In mid-2012 the company expanded its machine vision product range and signed three new distribution partners based in Asia, Europe and the United States. Although LEDs and ProPhotonixs proprietary chip-on-board technology increase the number of applications where ProPhotonixs products can be used, demand for its products is also strongly influenced by the overall performance of the market those products are serving. 76% of revenue comes from the industrial sector, which is sensitive to the economic environment, particularly for product inspection and automotive production.
Financials
Revenue for FY12 declined 18% y-o-y, with LED lighting in particular falling by 30%. Management has blamed this on the decline in production of solar cells due to significant over-supply and low prices in the industry. A high proportion of sales to the solar industry were to four key German solar equipment manufacturers that have been hit particularly hard by the solar downturn, reducing sales from the solar sector from 15% to 2% of revenues. Management expects some of this revenue to return when the solar market improves, but in the meantime it is shifting sales efforts to other industries to replace the lost sales. Management is also expanding the sales team globally with a focus on non-solar related industries and expects a significant sequential increase in H2 revenues. Consensus expects a fall in revenue and profitability in FY13 with a return to growth in FY14. At the end of FY12 ProPhotonix had $1.3m of cash and $3.0m of debt due in the following 12 months. The company has stated that without additional financing its operations would be severely constrained, but it is confident financing can be obtained to meet its needs over the next 12 months.
49
Rubicon Technology
Price
Technology
19 June 2013
$8.21 $185m
Market cap
Share price graph
Market position
Production equipment Wafers LED chips LED packages Modules Fixtures and fittings
Share details
Code Listing Shares in issue Net cash ($m) RBCN NASDAQ 22.58m 43.9
Business description
Rubicon Technology produces sapphire-based products for the LED, RFIC and optics industries. It is the leading supplier of sapphire wafers for use in LEDs.
Company description
Rubicon Technology is an electronic materials provider that develops and manufactures sapphire-based wafers and products that are widely used in the LED and RFIC industries. Sapphire is the most commonly used LED substrate, accounting for approximately 90% of the market. Sales to the LED industry (sapphire wafer polishers and LED manufacturers) are the largest component of revenue and are expected to increase further as LED uptake increases.
Bull
Leading supplier of sapphire wafers to the LED
industry.
Bear
Risk of silicon-based LEDs replacing sapphire. Highly competitive industry will keep margins low.
Analysts
Tom Grady Katherine Thompson
[email protected]
Consensus estimates
Year End 12/11 12/12 12/13e 12/14e Revenue ($m) 134.00 67.24 54.56 87.79 PBT ($m) 54.6 (12.6) (20.4) 2.2 EPS ($) 1.7 (0.3) (0.5) 0.1 DPS ($) 0.00 0.00 0.00 0.00 P/E (x) 5.8 N/A N/A 82.1 Yield (%) N/A N/A N/A N/A
Rubicon sells sapphire ingots in 2 through 4 diameters and polished wafers in 6 and 8" diameters. The company has demonstrated the capability for 12 wafers. Its expertise in large diameter wafers is a key advantage over others in the industry, and will start to benefit it as LED manufacturers move to larger diameters in an effort to improve yields and lower cost. 90% of LEDs are currently based on sapphire substrates. This could fall if LEDs based on cheap silicon substrates overcome technical hurdles. Despite this, revenue is still likely to increase due to the growth in the overall market.
Financials
As a result of the price drops caused by the excess capacity Rubicon recognised a $1.5m inventory write-down in FY12 and other wafer suppliers have suffered in a similar way. This is clearly not sustainable for the industry and prices will have to increase or costs fall in the medium to the long term, which is likely to occur through industry consolidation, although competition is likely to remain high, supressing margins. Rubicon is also highly dependent on relatively few customers; 69% of revenue in 2011 was from only three customers. While losing one of these major customers is a significant risk to the business, it also indicates that Rubicon supplies to some of the largest LED manufacturers and therefore is likely to grow with those key players as LED uptake increases and the industry consolidates towards those large players. Net cash was $43.9m as at December 2012, with no debt.
51
Industrials
19 June 2013
595.00p 261m
Market cap
Share price graph
Market position
Production equipment Wafers LED chips LED packages Modules Fixtures and fittings
Share details
Code VTC LSE 43.81m 66.0 Listing Shares in issue Net debt (m) as at April 2013
Business description
Vitec is an international provider of products and services for the broadcast, photographic and military, aerospace and government (MAG) markets. These include systems for live entertainment, film and video production and equipment and accessories for photography, video and events.
Company description
The Vitec Group is split into three divisions: Videocom, imaging and services. The Videocom division (42% of FY12 sales) provides equipment for use in producing professional video content for the broadcasting and media markets, and wireless communication and surveillance equipment for the military, aerospace and government markets. The imaging division (48% of FY12 sales) provides photography and video equipment to both the professional and non-professional markets. The services division (10% of FY12 sales) provides equipment rental and technical support to large-scale events that require broadcasting or recording such as the 2012 Olympics and the UEFA Euro 2012 Championships. The services division is also important in driving the sales of Vitec Group products.
Bull
Strong cross-selling opportunities between
divisions.
Bear
Declining broadcasting advertising revenues could
Analysts
Anne M Crow +44 (0)20 3077 5700 +44 (0)20 3077 5767
Consensus estimates
Year End 12/11 12/12 12/13e 12/14e Revenue (m) 351.0 345.3 330.0 351.7 PBT (m) 33.0 36.2 35.7 40.0 EPS (p) 33.9 13.4 53.8 60.1 DPS (p) 20.5 22.0 23.5 24.5 P/E (x) 17.6 44.4 11.1 9.9 Yield (%) 3.4 3.7 3.9 4.1
Tom Grady
[email protected]
Note: PBT figures exclude acquisition-related costs and losses from disposals of businesses. Source: Thomson Reuters
They are designed to give a flicker-free, colour accurate, directional light and consume up to 95% less energy than conventional lighting. The lower power requirements mean broadcast studios are cooler and the panels can be run off batteries and are therefore more mobile. The Manfrotto brand is used for camera-mounted LED lights and for mobile phone clip-on LED lights. These lights are more energy efficient and can give out a constant light rather than a flash, therefore improving image quality. The introduction of new products throughout the group, whether through internal product development or external acquisition, is important for revenue growth since it encourages customers to upgrade their equipment sooner than they would if it was just a like-for-like replacement. The Vitec Group therefore invests 4% of group product sales into research and development and, according to management, new products accounted for almost half of the revenue growth in FY11. Vitecs competitive advantage with LED lighting is in its existing sales channels. It offers complete video and photographic production solutions, which are natural channels for the introduction of LED lighting. This has enabled it to expand into consumer electronics, specifically LED lights for cameras and smartphones, including the iPhone.
Financials
Videocom revenues grew by 7.3% to 146.2m in the year to December 2012, partially thanks to a contribution from projects related to the Olympics and the acquisition of Camera Corps. Camera Corps produces a remotely operated camera system called Q-ball and was acquired in April 2012 for 8.0m. The Olympics contributed 19% of divisional operating profit (3.0m out of a divisional operating profit of 15.8m) and therefore it is likely that without the Olympics and the acquisition of Camera Corps there would have been a decline in Videocoms revenues. Imaging revenues declined by 4.6% y-o-y even after taking into account the disposal of the staging business; however, the decline was only 0.4% on a constant currency basis. The decline in revenue was mainly due to the decision to cease distribution of some lower-margin third-party products and a contraction in the photographic equipment bag market. LED lighting sales are mixed between the Videocom and Imaging divisions, with most currently coming from the Videocom division. LED lighting sales are not disclosed separately, although it showed a good performance according to management. Services revenues grew by 4.4% y-o-y mainly due to coverage of the London Olympics and the US presidential election. Operating margin of this division is relatively low, however, at 3.6% in 2012 up from 1.9% in 2011. The cross-sell of products as a result of providing these services is not factored into this segments financial results, and therefore the benefit from the services division is likely to be much greater than these results indicate. The LED share of revenue is not disclosed but management has stated that Litepanels product revenues grew by 20% in FY11 and are expected to continue to grow strongly. LED-related revenues are likely to remain a relatively small share of total revenue but will become more important to the business as LED technology develops and uptake increases. Photography is also a strong area of growth for the business. Margins improved by 160bp to 11.4% between FY11 and FY12 and 90bp between FY10 and FY11 as a result of cost reductions and increased efficiencies, as well as a 1.6m benefit from higher pricing over commodity cost increases. Net debt increased from 63.7m in December 2012 to 66.0m in April 2013, with trading in line with expectations for the first four months of the year and the Manfrotto brand in particular gaining market share.
53
Zumtobel Group
Price
Industrials
19 June 2013
8.70 378m
Transitioning to LED
Zumtobel is a global supplier of lighting fixtures and components. It has strong supply and distribution channels, but group revenues are falling as a result of the decline in traditional lighting sales. Growth is likely to return when LED sales become a greater proportion of revenue.
Market cap
Share price graph
Market position
Production equipment Wafers LED chips LED packages Modules Fixtures and fittings
Share details
Code Listing Shares in issue Net debt (m) ZAG Vienna 43.50m 140.1
Company description
Zumtobel Group is global provider of lighting systems and components. Its key brands are Zumtobel, Thorn and Tridonic. The company is divided into two segments, lighting (70% of FY12 revenues) and components (30% of FY12 revenues). The lighting segment covers indoor and outdoor professional lighting solutions and the components segment covers the components of the lighting systems, such as LED modules and control systems. The companys headquarters are in Austria and it has approximately 7,500 employees worldwide.
Business description
Zumtobel is a global lighting company that offers a full range of lighting solutions including indoor and outdoor lighting, lighting management systems and lighting components.
Bull
Strong supply and distribution channels. Extensive product portfolio. Strong growth in LED lighting and components
sales.
Bear
Relatively low proportion of LED sales compared
Analysts
Tom Grady Katherine Thompson
[email protected]
Consensus estimates
Year End 04/11 04/12 04/13e 04/14e Revenue (m) 1,228 1,280 1,254 1,267 PBT (m) 59.8 20.7 16.1 28.7 EPS () 1.23 0.39 0.33 0.56 DPS () 0.50 0.20 0.14 0.24 P/E (x) 7.1 22.3 26.4 15.5 Yield (%) 5.7 2.2 1.6 2.8
Thorn develops and sells lighting (both traditional and LED) for a wide range of professional applications such as office, industrial, retail and transportation. It has strong market positions in the UK, France, the Nordic regions, Australia and Hong Kong and 40% of its revenues are related to lighting for streets and public buildings. The lighting segment includes the Zumtobel Brand and the Thorn brand, which together contributed 74% of group revenues in FY12 with a 50:50 split between Zumtobel and Thorn. Both offer professional lighting solutions and maintenance services, but Zumtobel is targeted at the premium end of the market.
Sale of LEDON
A subsidiary called LEDON was created in 2009 to focus on the development and sale of LED retrofit lamps (lamps designed to replace traditional incandescent lights) for the consumer market. It was sold in February 2013 so the rest of the group could focus on its core business of the professional market. The retrofit market is a relatively small proportion of the total market and in the long term is likely to reduce in value, due to the longer replacement cycle of LED lamps. The sale of LEDON is not likely to have a detrimental effect on the group.
Financials
Group revenues for the three quarters to 31 December 2012 were 946.5m, 1.8% down on the same period in FY12. This was despite 55.4% growth in LED-related revenues to 201.1m. Most of this LED revenue growth came from the lighting segment (a 63.2% increase to 154.7m) with the remainder coming from the components division (a 31.0% increase to 53.7m against an overall component segment decline of 7.3%). The operating margin for the group for the nine-month period has improved but remains low at 3.5%, up from 3.1%. Adjusted EBIT declined by 13.5%, primarily due to the reduction in revenue, pricing pressures and a higher share of LED revenues, which are not yet profitable. This performance is consistent with what other traditional lighting companies are experiencing. The macroeconomic environment in the key market of Europe remains difficult, with very low visibility. Zumtobel has a strong product portfolio in both traditional and LED lighting, so should be able to weather this transition better than some competitors. Consensus forecasts assume that the company returns to growth in FY14. Net debt as at January 2013 was 140.1m, with 6.9m of operating cash flow being used to pay down debt and a 11.0m beneficial movement in working capital. Free cash flow improved significantly from (19.6m) in Q1-Q312 to 19.2m in Q1-Q313.
55
Glossary
CAGR CFL CRI DRAM Heatsink IC Incandescent light sources LED Lumen Luminaire MOCVD Phosphor RF RFIC Semiconductor Substrate Transformer Wafer Compound annual growth rate Compact Fluorescent Light Colour rendering index a quantitative measure of the colour quality of a light source Dynamic Random Access Memory A type of memory used in computers, laptops etc. A mechanical device used to dissipate heat from an LED or other heat generating component Integrated circuits a general term for traditional silicon-based computer chips Traditional Edison-style bulbs that generate light by heating a material to high temperatures Light emitting diode An SI measure of visible light output A lighting fixture. Metal-organic chemical vapour deposition (a process for manufacturing LED chips) Material that absorbs a narrow spectrum of light and emits light over a wider spectrum Radio Frequency generally refers to wireless communications technology Radio Frequency Integrated Circuit a general term that refers to integrated circuits used for wireless communications. Materials that conduct under certain conditions and are used to make electronic components including LEDs Material on which LED active layers are grown Device used to change the input voltage to an output voltage appropriate for the required device Disk of semi-conductor material from which LEDs are cut
56
Edison, the investment intelligence firm, is the future of investor interaction with corporates. Our team of over 100 analysts and investment professionals work with leading companies, fund managers and investment banks worldwide to support their capital markets activity. We provide services to more than 400 retained corporate and investor clients from our offices in London, New York, Berlin, Sydney and Wellington. Edison is authorised and regulated by the Financial Services Authority (www.fsa.gov.uk/register/firmBasicDetails.do?sid=181584). Edison Investment Research (NZ) Limited (Edison NZ) is the New Zealand subsidiary of Edison. Edison NZ is registered on the New Zealand Financial Service Providers Register (FSP number 247505) and is registered to provide wholesale and/or generic financial adviser services only. Edison Investment Research Inc (Edison US) is the US subsidiary of Edison and is not regulated by the Securities and Exchange Commission. Edison Investment Research Limited (Edison Aus) [46085869] is the Australian subsidiary of Edison and is not regulated by the Australian Securities and Investment Commission. Edison Germany is a branch entity of Edison Investment Research Limited [4794244]. www.edisongroup.com DISCLAIMER Copyright 2013 Edison Investment Research Limited. All rights reserved. This report has been prepared and issued by Edison for publication globally. All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report. Opinions contained in this report represent those of the research department of Edison at the time of publication. The securities described in the Investment Research may not be eligible for sale in all jurisdictions or to certain categories of investors. This research is issued in Australia by Edison Aus and any access to it, is intended only for "wholesale clients" within the meaning of the Australian Corporations Act. The Investment Research is distributed in the United States by Edison US to major US institutional investors only. Edison US is not registered as an investment adviser with the Securities and Exchange Commission. Edison US relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. As such, Edison does not offer or provide personalised advice. We publish information about companies in which we believe our readers may be interested and this information reflects our sincere opinions. The information that we provide or that is derived from our website is not intended to be, and should not be construed in any manner whatsoever as, personalised advice. Also, our website and the information provided by us should not be construed by any subscriber or prospective subscriber as Edisons solicitation to effect, or attempt to effect, any transaction in a security. The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are wholesale clients for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). It is not intended for retail clients. This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. This document is provided for information purposes only and should not be construed as an offer or solicitation for investment in any securities mentioned or in the topic of this document. Edison has a restrictive policy relating to personal dealing. Edison Group does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Edison may have a position in any or related securities mentioned in this report. Edison or its affiliates may perform services or solicit business from any of the companies mentioned in this report. The value of securities mentioned in this report can fall as well as rise and are subject to large and sudden swings. In addition it may be difficult or not possible to buy, sell or obtain accurate information about the value of securities mentioned in this report. Past performance is not necessarily a guide to future performance. Forward-looking information or statements in this report contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a personalised service and, to the extent that it contains any financial advice, is intended only as a class service provided by Edison within the meaning of the FAA (ie without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision. To the maximum extent permitted by law, Edison, its affiliates and contractors, and their respective directors, officers and employees will not be liable for any loss or damage arising as a result of reliance being placed on any of the information contained in this report and do not guarantee the returns on investments in the products discussed in this publication. FTSE International Limited (FTSE) FTSE 2013. FTSE is a trade mark of the London Stock Exchange Group companies and is used by FTSE International Limited under license. All rights in the FTSE indices and/or FTSE ratings vest in FTSE and/or its licensors. Neither FTSE nor its licensors accept any liability for any errors or omissions in the FTSE indices and/or FTSE ratings or underlying data. No further distribution of FTSE Data is permitted without FTSEs express written consent. Berlin +49 (0)30 2088 9525 Friedrichstrasse 95 LED spotlight | 19 10117 Berlin Germany 280 High Holborn June 2013 London +44 (0)20 3077 5700 London, WC1V 7EE United Kingdom New York +1 646 653 7026 245 Park Avenue, 39th Floor 10167, New York US Sydney +61 (0)2 9258 1162 Level 33, Australia Square 264 George St, Sydney NSW 2000, Australia Wellington +64 (0)4 8948 555 Level 15, 171 Featherston St Wellington 6011 New Zealand
57
London +44 (0)20 3077 5700 280 High Holborn London, WC1V 7EE United Kingdom
New York +1 646 653 7026 245 Park Avenue, 39th Floor 10167, New York United States
Sydney +61 (0)2 9258 1162 Level 33, Australia Square 264 George St, Sydney NSW 2000, Australia
Wellington +64 (0)4 8948 555 Level 15, 171 Featherston St Wellington 6011 New Zealand www.edisongroup.com
Edison Investment Research Limited is registered in England. Registered ofce: 280 High Holborn, London, WC1V 7EE. Company number 4794244.